2 bd · 1.0 ba ·
440 sqft ·
Built 1937
· SingleFamily
· Active
· 76 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$1,064/mo
Mortgage (P&I)
−$681
Tax + insurance
−$242
HOA
−$0
Vac / Maint / Mgmt
−$223
Net cashflow
$-83/mo
Annual
$-992/yr
Cap rate
5.53%
Cash-on-cash
-2.73%
DSCR
0.88
1% rule
0.82%
Cash to close
$36,372
Investor read
This is a 2-bed/1.0-bath single-family listed at $130k.
At list price, monthly cash flow is $-83 ($-992/yr) — negative.
To cash-flow at today's rent, offer at most $115k (11.2% below list).
To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $106k (18.1% below list).
It's been on market 76 days — a 6% lower offer ($122k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $106k (18.1% below list) — sets the bar for 1% rule.
Local home prices are declining (-3.0%/yr); year-one equity from $898 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
Location reads 79/100 on livability (#94 in MI, #2,182 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, cost of living A+; Watch: employment D, schools F, crime F.
Lansing Public School District (urban): math 14% / reading 23% proficiency, ranked #650 of 760 in MI (top 86%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 68% free/reduced lunch — lower-income household profile, screen leases tightly.
Watch-outs: built in 1937 — expect roof / HVAC / electrical / plumbing capex.
Market conditions: Rents rising fast (+4.7%/yr); 177 active listings in the ZIP; 350 units permitted in Ingham County in 2024 (186 in 5+ unit buildings).
Ingham County population projected at +11% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
4 sale attempts; this cycle's ask has dropped $10k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Current owner paid $53k; list at $130k implies a 145% gain — meaningful room to come down on a strong offer.
Questions for listing agent
What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
It's been on market 76 days. Have you received any prior offers? Is the seller open to a 18% concession, seller financing, or rate buy-down credit?
Built in 1937 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
CashFlowRE · CFR-JMSPCH2X0MCAD8
· Data 2 days agocashflowre.app · 2026-05-29